Laserfiche WebLink
WSB Project:2026 Bald Eagle Industrial Park Area Street Improvement Project Design By:KWH <br />Project Location:Checked By:KAK <br />City Project No.: <br />WSB Project No:028436-000 Date:11/12/2025 <br />ITEM <br />NO. <br />MNDOT <br />SPECIFICATION <br />NO. <br />DESCRIPTION UNIT <br />ESTIMATED <br />TOTAL <br />QUANTITY <br />ESTIMATED <br />UNIT PRICE <br />ESTIMATED <br />TOTAL COST <br />1 2021.501 MOBILIZATION L S 1 $10,500.00 $10,500.00 <br />2 2104.502 REMOVE SIGN EACH 7 $50.00 $350.00 <br />3 2104.503 REMOVE CONCRETE CURB L F 330 $10.00 $3,300.00 <br />4 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F 100 $3.00 $300.00 <br />5 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F 160 $4.50 $720.00 <br />6 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y 60 $10.00 $600.00 <br />7 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 5400 $3.00 $16,200.00 <br />8 2106.507 EXCAVATION - COMMON C Y 140 $50.00 $7,000.00 <br />9 2112.619 SUBGRADE PREPERATION SPECIAL RDST 11 $650.00 $7,150.00 <br />10 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 20 $185.00 $3,700.00 <br />11 2130.523 WATER MGAL 30 $65.00 $1,950.00 <br />12 2211.509 AGGREGATE BASE CLASS 5 TON 510 $22.00 $11,220.00 <br />13 2331.603 JOINT ADHESIVE L F 2200 $0.65 $1,430.00 <br />14 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 600 $3.50 $2,100.00 <br />15 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)TON 700 $92.00 $64,400.00 <br />16 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)TON 700 $85.00 $59,500.00 <br />17 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIXTURE (3,C)TON 700 $82.00 $57,400.00 <br />18 2504.502 ADJUST GATE VALVE AND BOX EACH 7 $500.00 $3,500.00 <br />19 2504.601 IRRIGATION SYSTEM REPAIR L S 1 $500.00 $500.00 <br />20 2506.502 ADJUST FRAME AND RING CASTING EACH 9 $500.00 $4,500.00 <br />21 2506.602 CHIMNEY SEAL EACH 9 $350.00 $3,150.00 <br />22 2531.503 CONCRETE CURB AND GUTTER DESIGN B618 L F 330 $32.00 $10,560.00 <br />23 2531.504 8" CONCRETE DRIVEWAY PAVEMENT S Y 60 $120.00 $7,200.00 <br />24 2563.601 TRAFFIC CONTROL L S 1 $5,000.00 $5,000.00 <br />25 2564.518 SIGN PANELS TYPE C S F 44 $50.00 $2,200.00 <br />26 2565.602 RIGID PVC LOOP DETECTOR 6'X6'EACH 5 $2,500.00 $12,500.00 <br />27 2565.616 SIGNAL MODIFICATION SYS 1 $50,000.00 $50,000.00 <br />28 2573.501 STABILIZED CONSTRUCTION EXIT L S 1 $2,500.00 $2,500.00 <br />29 2573.502 STORM DRAIN INLET PROTECTION EACH 10 $250.00 $2,500.00 <br />30 2573.503 SILT FENCE, TYPE MS L F 100 $3.25 $325.00 <br />31 2573.503 SEDIMENT CONTROL LOG TYPE STRAW L F 100 $3.75 $375.00 <br />32 2574.507 COMMON TOPSOIL BORROW C Y 20 $45.00 $900.00 <br />33 2574.508 FERTILIZER TYPE 3 LB 20 $2.00 $40.00 <br />34 2575.505 SEEDING ACRE 0.05 $10,000.00 $500.00 <br />35 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB 180 $3.00 $540.00 <br />36 2575.523 RAPID STABILIZATION METHOD 3 MGAL 5 $250.00 $1,250.00 <br />37 2575.523 WATER MGAL 10 $65.00 $650.00 <br />38 2575.608 SEED SOUTHERN BOULEVARD LB 10 $5.00 $50.00 <br />39 2582.503 4" SOLID LINE MULTI COMP L F 1100 $1.00 $1,100.00 <br />40 2582.503 4" DBLE SOLID LINE MULTI COMP L F 900 $1.25 $1,125.00 <br />41 2582.518 PVMT MSSG MULTI COMP S F 90 $8.00 $720.00 <br />CONSTRUCTION TOTAL $359,505.00 <br />CONTINGENCY TOTAL (5%)$17,975.25 <br />SUBTOTAL $377,480.25 <br />INDIRECT COST TOTAL (20%)$75,496.05 <br />TOTAL $452,976.30 <br />OPINION OF PROBABLE COST <br />SCHEDULE A.2 - 140TH STREET SURFACE IMPROVEMENTS (MSA)